EXHIBIT 12
RATIO OF EARNINGS TO FIXED CHARGES
| Three months ended September 30, |
Nine months ended September 30, | |||||||||||
| ( in thousands ) |
2005 |
2004 |
2005 |
2004 | ||||||||
| EARNINGS AS DEFINED: |
||||||||||||
| Earnings from operations before income taxes after eliminating undistributed earnings of 20%- to 50%-owned affiliates |
$ | 111,733 | $ | 101,107 | $ | 416,641 | $ | 383,374 | ||||
| Fixed charges excluding capitalized interest and preferred stock dividends of majority-owned subsidiary companies |
14,412 | 9,096 | 33,720 | 29,016 | ||||||||
| Earnings as defined |
$ | 126,145 | $ | 110,203 | $ | 450,361 | $ | 412,390 | ||||
| FIXED CHARGES AS DEFINED: |
||||||||||||
| Interest expense, including amortization of debt issue costs |
$ | 12,136 | $ | 7,149 | $ | 27,067 | $ | 22,816 | ||||
| Interest capitalized |
84 | 600 | ||||||||||
| Portion of rental expense representative of the interest factor |
2,276 | 1,947 | 6,653 | 6,200 | ||||||||
| Preferred stock dividends of majority-owned subsidiary companies |
20 | 20 | 60 | 60 | ||||||||
| Fixed charges as defined |
$ | 14,432 | $ | 9,200 | $ | 33,780 | $ | 29,676 | ||||
| RATIO OF EARNINGS TO FIXED CHARGES |
8.74 | 11.98 | 13.33 | 13.90 | ||||||||